[LINGUI] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -16.27%
YoY- 178.48%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,489,362 1,444,068 1,504,234 1,550,611 1,629,591 1,600,042 1,476,902 0.56%
PBT 50,185 98,077 161,389 223,114 298,483 263,386 176,192 -56.74%
Tax 33,110 27,379 8,412 -9,787 -43,713 -36,825 -21,127 -
NP 83,295 125,456 169,801 213,327 254,770 226,561 155,065 -33.94%
-
NP to SH 83,295 125,456 169,801 213,327 254,770 226,561 155,065 -33.94%
-
Tax Rate -65.98% -27.92% -5.21% 4.39% 14.65% 13.98% 11.99% -
Total Cost 1,406,067 1,318,612 1,334,433 1,337,284 1,374,821 1,373,481 1,321,837 4.20%
-
Net Worth 1,673,259 1,715,113 1,709,190 1,681,119 1,674,807 1,582,259 1,543,629 5.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,072 39,562 39,562 39,562 39,562 13,189 13,189 -0.59%
Div Payout % 15.69% 31.53% 23.30% 18.55% 15.53% 5.82% 8.51% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,673,259 1,715,113 1,709,190 1,681,119 1,674,807 1,582,259 1,543,629 5.52%
NOSH 653,617 664,772 659,919 659,262 659,373 659,274 659,670 -0.61%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.59% 8.69% 11.29% 13.76% 15.63% 14.16% 10.50% -
ROE 4.98% 7.31% 9.93% 12.69% 15.21% 14.32% 10.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 227.86 217.23 227.94 235.20 247.14 242.70 223.88 1.18%
EPS 12.74 18.87 25.73 32.36 38.64 34.37 23.51 -33.55%
DPS 2.00 6.00 6.00 6.00 6.00 2.00 2.00 0.00%
NAPS 2.56 2.58 2.59 2.55 2.54 2.40 2.34 6.17%
Adjusted Per Share Value based on latest NOSH - 659,262
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 226.06 219.19 228.32 235.36 247.35 242.86 224.17 0.56%
EPS 12.64 19.04 25.77 32.38 38.67 34.39 23.54 -33.96%
DPS 1.98 6.01 6.01 6.01 6.01 2.00 2.00 -0.66%
NAPS 2.5398 2.6033 2.5943 2.5517 2.5421 2.4016 2.343 5.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.51 1.31 1.65 2.03 3.26 3.66 1.96 -
P/RPS 0.66 0.60 0.72 0.86 1.32 1.51 0.88 -17.46%
P/EPS 11.85 6.94 6.41 6.27 8.44 10.65 8.34 26.41%
EY 8.44 14.41 15.59 15.94 11.85 9.39 11.99 -20.88%
DY 1.32 4.58 3.64 2.96 1.84 0.55 1.02 18.77%
P/NAPS 0.59 0.51 0.64 0.80 1.28 1.53 0.84 -21.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 22/05/08 31/01/08 16/11/07 20/08/07 22/05/07 29/01/07 -
Price 1.25 1.82 1.45 1.90 2.04 3.10 2.89 -
P/RPS 0.55 0.84 0.64 0.81 0.83 1.28 1.29 -43.38%
P/EPS 9.81 9.64 5.64 5.87 5.28 9.02 12.29 -13.96%
EY 10.19 10.37 17.75 17.03 18.94 11.09 8.13 16.26%
DY 1.60 3.30 4.14 3.16 2.94 0.65 0.69 75.28%
P/NAPS 0.49 0.71 0.56 0.75 0.80 1.29 1.24 -46.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment